| Revenue | NOK 8,8M | -15% |
| EBITDA | NOK 264K | +109% |
| Net profit | NOK -778K | +78% |
| Total assets | NOK 4,7M | -65% |
| Equity | NOK 1,3M | +217% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | 3 461 | 7 483 | 9 578 | 10 711 | 10 442 | 8 848 |
| Staff expenses | −1 944 | −3 411 | −2 760 | −2 754 | −3 491 | −2 241 |
| EBITDA | −2 040 | −2 740 | −2 661 | −2 889 | −3 029 | 264 |
| Depreciation & amort. | −463 | −924 | −1 289 | −1 557 | −1 529 | −952 |
| EBIT | −2 503 | −3 664 | −3 950 | −4 446 | −4 558 | −689 |
| Net financials | −52 | −328 | −271 | −208 | −195 | −309 |
| Profit before tax | −2 555 | −3 992 | −4 221 | −4 653 | −4 754 | −998 |
| Tax | −0 | −0 | −2 291 | −999 | −1 143 | −221 |
| Net profit | −2 555 | −3 992 | −1 930 | −3 655 | −3 611 | −778 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 4 366 | 4 573 | 16 870 | 9 620 | 13 500 | 4 739 |
| Equity | −2 455 | −6 447 | −256 | −370 | 408 | 1 292 |
| Long-term debt | 1 387 | 1 757 | 3 615 | 3 058 | 1 770 | 344 |
| Short-term debt | 5 433 | 9 263 | 13 511 | 6 932 | 11 322 | 3 103 |
| Total debt | 6 821 | 11 020 | 17 126 | 9 990 | 13 092 | 3 446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Deputy Member | Deputy Member | 2023 | — | — |
KT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ellingard Gravferd As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Myhre Larsen | Deputy Member | 0 companies |
| Kristian Thrana Haugland | Chief Executive Officer | 0 companies |
| Pål Smith | Board of Directors | 0 companies |
| Lars-Petter Rinnan | Chairman | 0 companies |